{"text_format":"5","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"props":{"creator":"bb06714","last_modified_by":"bb06714"},"not_rendered":{"macros":1,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":18,"n_cols":11,"rows_kept":18,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[{"$nulls":5},"Sum$","$Tick","FX","FX Pond",null,"La fonction commencerait a la ligne 7"]
[{"$nulls":5},-2000000,null,2.042,2.042]
[{"$nulls":5},-2500000,-500000,2.035,"-","*","ici le signe de G7 est le même que F6, G8 à le même signe que F7, on s'arrête et on calcule un FX pondéré renvoié en I8"]
[{"$nulls":5},-2700000,-200000,2.03,"2.0391*","*","(200000/2700000x2.03)+(500000/2700000)x2.035+(2000000/2700000)*2.042"]
[{"$nulls":5},-2200000,500000,2.02,"2.0391*","*","les 500 000 viennent contre les -2.7 million donc il reste -2.2 million toujours a 2.039"]
[{"$nulls":5},-2000000,200000,2.036,2.0391,null,"pareil que la ligne précédante"]
[{"$nulls":5},-1900000,100000,2.04,2.0391,null,"pareil "]
[{"$nulls":5},-2100000,-300000,2.06,"-",null,"ici le signe de G12 = F11, G13 = F12, G14 = F13, G15=F14 on s'arrête et on calcule un FX pondéré renvoié en I15"]
[{"$nulls":5},-2600000,-500000,2.01,"-"]
[{"$nulls":5},-2900000,-300000,2,"-"]
[{"$nulls":5},-3000000,-100000,2.4,1.7774,"*","(100000/3000000)*2.4+(300000/3000000)*2+(300000/3000000)*2.06+(1900000/3000000)*2.0391"]
[{"$nulls":5},-2950000,50000,2.08,1.7774,"*","il reste tjrs 2950000 a"]
[{"$nulls":5},-2850000,100000,2.07,1.7774]
[{"$nulls":10},"etc.."]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}